Kristine.. said:
OK
Let’s look at some figures:
Assume that the property sells for $60,000
Assume 80% LVR loan at the Standard Variable Rate 7.32%
Funds to Complete:
Purchase Price $60,000
Stamp Duty $1,240
Mortgage Registration $47
Land Transfer Registration $241
Provision for Conveyancing / Legal Fees $550
Provision for Rates Adjustment $550
Provision for Lender’s Valuation fees $275
Provision for Lender’s Legal Fees $500
Provision for Sundries & Disbursements $125
Funds to Complete: $64,028
Loan to 80%LVR $48,000
(Assume 50 square metres)
Buyer’s Contribution $16,028
Nominal Repayments Interest Only Loan $76 per week
OK, so the place needs refurbishment
Carpet $500 (concrete slab construction)
Paint $500
Retiling $500
Week off Work $500
Total refurbishment costs $2,000
Total buyer’s contribution: $18,028
Annual Rent Income $105 per week $5,460
Less Interest $3,636
Agents Letting Fee @ 5.5% $300
Management Fees @ 7.7% $420
Municipal Rates including Garbage Collection $350
Water Rates $250
Body Corporate Insurance & Maintenance $600
Landlord’s Insurance $220
Total expenditure $5,776
Trading (Profit / Loss) - $316
Tax offset @ marginal rate 30% Refund $95
(On the basis of single investment)
Cost to hold $221 per annum
Median Value Shire of Wellington Flats / Units $136,000 (2004) up from $60,000 (2000)
Assume 10% Capital Growth in 12 months due to Growth, Inflation, Capital Improvement
Internal Rate of Return:
Buyer’s funds $18,028 plus $221 holding costs = $18,249
Equity Improvement $6,000
IRR 33%
If the loan is 90%LVR, buyer’s contributions would be
$10,932 (including LMI)
Loan repayments would be $85 per week
Shortfall would be $770 per annum
IRR would be 51%
Opportunity is what you make it! A ‘complete refurb’ in a one bedroom unit is not a big deal.
In fact, this is the type of property which investors 'should' be looking at.
Bomb proof, on a through road with it’s own street frontage, in a town of more than 10,000 population with strong rental demand – what more could you ask for?
Sale has a TAFE campus, strong local industries, RAAF Base etc.
So, it’s not a palace. If this was in Kilsyth it would be worth $135,000, in Sunshine $100,000, with the rate of return not so good.
Going through these exercises is important. If it was all three bedroom family homes on 600msq blocks, well, my portfolio would have choked to death long ago.
Not everybody has oodles of money or oodles of equity. We all have to start somewhere!
Sometimes, starting anywhere is what is important.
Cheers
Kristine